Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Emerald Resources

www: emeraldresources.com.au   email: info@emeraldresources.com.au
Category: Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
ASX:EMR AUD

Description

Emerald Resources are a gold focused mid-tier producer with one mine in development in Cambodia and one exploration property. They have approximately 1.1Moz. of gold in the reserves and resources category of which 1Moz. are in the measured and indicated category. They have a market capitalisation of ~A$393.28M which is a rise of roughly 29% over the last two months. As of 08/28/2021 they have ~A$36M debt and ~A$16.29M cash. They have 515M shares outstanding and trade on the Australian Stock Exchange.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 08/28/2021
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $305.61M $393.28M 08/28/2021 $87.68M
Total Assets: $108.94M $111.04M 08/28/2021 $2.11M
Total Liabilities: $72.62M $74.03M 08/28/2021 $1.40M
Current Assets: $15.98M $16.29M 08/28/2021 $0.31M
Current Liabilities: $14.52M $14.81M 08/28/2021 $0.28M
Total Debt: $34.86M $35.53M 08/28/2021 $0.67M
Cash: $15.98M $16.29M 08/28/2021 $0.31M
Enterprise Value: $324.49M $412.53M 01/27/1983 $88.04M
Cash Flow: $45.18M $42.54M never $-2.63M
Cash Flow Multiple: 6.76 9.24 never 2.48
Net Debt to
Cash Flow Ratio:
0.42 0.45 never 0.03
Finance within 1 year: 08/28/2021 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 08/28/2021 0.00%
Misc 08/28/2021
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 515,397,000 515,397,000 08/28/2021 0
Shares (FD): 526,000,000 526,000,000 08/28/2021 0
Insider Ownership: n/a 35% 08/28/2021 35%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2020 08/28/2021 n/a
Production (Gold Eq Oz.): (guess) 
90,000
(guess) 
90,000
08/28/2021 0
Production (Silver Eq Oz.): (guess) 
6,822,653
(guess) 
6,804,813
08/28/2021 -17,841
Initial CapEx (Outstanding): $98.00M
32.07% of Mkt.Cap
$98.00M
24.92% of Mkt.Cap
08/28/2021 $0.00M
Funding Option: n/a n/a 08/28/2021 n/a
Documentation: none PRODUCER 08/28/2021 n/a
Value Adjustment: 100% 100% never 0%

Resource Data

GOLD 08/28/2021
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 0.90M 0.90M 08/28/2021 0.00M
Measured & Indicated: 1.00M 1.00M 08/28/2021 0.00M
Inferred: 0.10M 0.10M 08/28/2021 0.00M
Reserves & Resources: 1.10M 1.10M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.77M 0.77M 08/28/2021 0.00M
Measured & Indicated: 0.83M 0.83M 08/28/2021 0.00M
Inferred: 0.04M 0.04M 08/28/2021 0.00M
Reserves & Resources: 0.88M 0.88M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
90,000oz.
(guess) 
90,000oz.
08/28/2021 0oz.
Cash Cost: $700 $700 08/28/2021 $0.00
Extra Operating Cost: $400 $400 08/28/2021 $0.00
Average Grade: 2.00 g/t 2.00 g/t 08/28/2021 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 08/28/2021 0.00%
F
U
T
U
R
E
Proven & Probable: 1.00M 1.00M 08/28/2021 0.00M
Annual Production: 90,000oz. 90,000oz. 08/28/2021 0oz.
Cash Cost: $700 $700 08/28/2021 $0
Extra Operating Cost: $400 $400 08/28/2021 $0
SILVER 08/28/2021
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: n/a n/a 08/28/2021 0.00M
Measured & Indicated: n/a n/a 08/28/2021 0.00M
Inferred: n/a n/a 08/28/2021 0.00M
Reserves & Resources: n/a n/a never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 08/28/2021 0.00M
Measured & Indicated: n/a n/a 08/28/2021 0.00M
Inferred: n/a n/a 08/28/2021 0.00M
Reserves & Resources: n/a n/a never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 08/28/2021 $0.00
Extra Operating Cost: n/a n/a 08/28/2021 $0.00
Average Grade: n/a n/a 08/28/2021 n/a
Recovery Rate: n/a n/a 08/28/2021 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 08/28/2021 0.00M
Annual Production: n/a n/a 08/28/2021 n/a
Cash Cost: n/a n/a 08/28/2021 n/a
Extra Operating Cost: n/a n/a 08/28/2021 n/a

Property

Last Analysis Data  (08/28/2021)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Cambodia, Cambodia Okvau 100% (guess) 40,000 Open Pit show
1 million oz open pit at 2 gpt.

40% After-Tax IRR.

$90 million capex.

Production in 2019.
Exploration Cambodia, Cambodia O'Chhung 100% (guess) 20,000 n/a show
Early exploration
Total Land Package Size (ha): 60,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Cambodia, Cambodia Okvau 100% (guess) 40,000 Open Pit show
1 million oz open pit at 2 gpt.

40% After-Tax IRR.

$90 million capex.

Production in 2019.
Exploration Cambodia, Cambodia O'Chhung 100% (guess) 20,000 n/a show
Early exploration
Total Land Package Size (ha): 60,000  

Profitability (by resource)

Proven &
Probable
08/28/2021
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 0.90M 0.90M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -0.18M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.77M 0.77M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -0.15M
Maximum Profit (Gold): $768.01M $723.25M n/a $-44.77M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $768.01M $723.25M n/a $-44.77M
Max Profit / Current MCap: 2.513 1.839 n/a -0.674
Max Profit Per Share (Gold): $1.46 $1.37 n/a $-0.09
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.46 $1.37 n/a $-0.09
Total Free Profit Per Share: $0.66 $0.36 n/a $-0.30
FD Mkt. Cap / Gold Eq.: $399.48 $514.10 n/a $114.61
FD Mkt. Cap / Silver Eq.: $5.27 $6.80 n/a $1.53
FD Mkt. Cap / Per Metal
as % Spot Price:
21.98% 28.96% n/a 6.97%
Measured &
Indicated
08/28/2021
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 1.00M 1.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -0.20M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.83M 0.83M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -0.17M
Maximum Profit (Gold): $836.28M $787.53M n/a $-48.75M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $836.28M $787.53M n/a $-48.75M
Max Profit / Current MCap: 2.736 2.002 n/a -0.734
Max Profit Per Share (Gold): $1.59 $1.50 n/a $-0.09
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.59 $1.50 n/a $-0.09
Total Free Profit Per Share: $0.79 $0.49 n/a $-0.30
FD Mkt. Cap / Gold Eq.: $366.87 $472.13 n/a $105.26
FD Mkt. Cap / Silver Eq.: $4.84 $6.24 n/a $1.40
FD Mkt. Cap / Per Metal
as % Spot Price:
20.19% 26.59% n/a 6.40%

Reserves &
Resources
08/28/2021
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 1.10M 1.10M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -0.22M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.88M 0.88M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -0.17M
Maximum Profit (Gold): $878.95M $827.72M n/a $-51.23M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $878.95M $827.72M n/a $-51.23M
Max Profit / Current MCap: 2.876 2.105 n/a -0.771
Max Profit Per Share (Gold): $1.67 $1.57 n/a $-0.10
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.67 $1.57 n/a $-0.10
Total Free Profit Per Share: $0.87 $0.56 n/a $-0.31
FD Mkt. Cap / Gold Eq.: $349.06 $449.21 n/a $100.15
FD Mkt. Cap / Silver Eq.: $4.60 $5.94 n/a $1.34
FD Mkt. Cap / Per Metal
as % Spot Price:
19.21% 25.30% n/a 6.09%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults

We use cookies on this website. By using this site, you agree that we may store and access cookies on your device. Find out more here.     ×